Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $123k initial cash invested.
-10.65%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$3,396
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,396
Total Expenses
$4,487
Mortgage P&I
84%
$2,858
Property Taxes
16%
$535
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0